Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.35% first-year return on $251k initial cash invested.
-18.35%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$5,432
Rent
-$3,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,432 income − $9,269 expenses = $3,837 out of pocket
Investment Breakdown
|
Purchase Price
$1109k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,090
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,432
Total Expenses
$9,269
Mortgage P&I
101%
$5,465
Property Taxes
16%
$849
Home Insurance
6%
$348
HOA
0%
$0
Property Management
15%
$815
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,358